XJPX6656
Market cap17mUSD
Jan 14, Last price
674.00JPY
1D
11.96%
1Q
-15.22%
Jan 2017
-50.44%
IPO
-86.49%
Name
Inspec Inc
Chart & Performance
Profile
inspec Inc. engages in the research, development, manufacture, and sale of visual inspection and measurement equipment, software, and other equipment for the automatic visual inspection of semiconductor and various IT-related devices. The company's products are used for the inspection and verification of semiconductor package boards, precision printed boards, glass mask and film substrates, high density boards, rectangles, LED boards and frames, flexible boards, and TAB tapes. It also offers offline teaching and verification software products; and verification equipment, inspection devices, and inline inspection modules, as well as periodic maintenance and calibration, and operational support services. The company was formerly known as Taiyo Mfg.Co.,Ltd. and changed its name to inspec Inc. in January 2001. inspec Inc. was founded in 1984 and is headquartered in Senboku, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑04 | 2023‑04 | 2022‑04 | 2021‑04 | 2020‑04 | 2019‑04 | 2018‑04 | 2017‑04 | 2016‑04 | 2015‑04 | |
Income | ||||||||||
Revenues | 1,668,357 -27.16% | 2,290,440 29.97% | 1,762,330 38.35% | |||||||
Cost of revenue | 1,553,033 | 1,799,524 | 1,411,739 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 115,324 | 490,916 | 350,591 | |||||||
NOPBT Margin | 6.91% | 21.43% | 19.89% | |||||||
Operating Taxes | 19,837 | 4,583 | (23,052) | |||||||
Tax Rate | 17.20% | 0.93% | ||||||||
NOPAT | 95,487 | 486,333 | 373,643 | |||||||
Net income | (353,827) -548.77% | 78,844 -49.26% | 155,399 -112.99% | |||||||
Dividends | (12,001) | (11,264) | (11) | |||||||
Dividend yield | 0.31% | 0.16% | 0.00% | |||||||
Proceeds from repurchase of equity | 8,843 | 807,130 | 587,001 | |||||||
BB yield | -0.23% | -11.56% | -10.42% | |||||||
Debt | ||||||||||
Debt current | 1,663,982 | 1,364,438 | 773,708 | |||||||
Long-term debt | 696,332 | 870,528 | 1,026,638 | |||||||
Deferred revenue | (28,223) | 106,904 | ||||||||
Other long-term liabilities | 96,309 | 106,908 | 4 | |||||||
Net debt | 1,620,044 | 1,620,796 | 1,077,559 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 102,820 | (589,113) | (175,678) | |||||||
CAPEX | (83,385) | (133,559) | (299,832) | |||||||
Cash from investing activities | (77,869) | (163,562) | (329,120) | |||||||
Cash from financing activities | 132,402 | 630,921 | 390,731 | |||||||
FCF | 408,190 | (355,844) | (286,114) | |||||||
Balance | ||||||||||
Cash | 738,586 | 605,141 | 696,783 | |||||||
Long term investments | 1,684 | 9,029 | 26,004 | |||||||
Excess cash | 656,852 | 499,648 | 634,670 | |||||||
Stockholders' equity | 868,076 | 1,213,333 | 1,009,007 | |||||||
Invested Capital | 2,856,547 | 3,117,562 | 2,326,244 | |||||||
ROIC | 3.20% | 17.87% | 14.39% | |||||||
ROCE | 3.26% | 13.47% | 11.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,005 | 4,006 | 3,860 | |||||||
Price | 978.00 -43.89% | 1,743.00 19.47% | 1,459.00 -33.13% | |||||||
Market cap | 3,917,229 -43.90% | 6,982,493 23.98% | 5,631,979 -31.81% | |||||||
EV | 5,537,273 | 8,603,289 | 6,709,538 | |||||||
EBITDA | 311,419 | 607,712 | 436,283 | |||||||
EV/EBITDA | 17.78 | 14.16 | 15.38 | |||||||
Interest | 33,961 | 29,193 | 18,569 | |||||||
Interest/NOPBT | 29.45% | 5.95% | 5.30% |